Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.13% first-year return on $244k initial cash invested.
-9.13%
Cash On Cash
4.61%
Cap Rate
0.73
DSCR
$7,623
Rent
-$1,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,623 income − $9,478 expenses = $1,855 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,623
Total Expenses
$9,478
Mortgage P&I
75%
$5,680
Property Taxes
11%
$829
Home Insurance
5%
$376
HOA
0%
$0
Property Management
12%
$915
CapEx
4%
$305
Vacancy
3%
$229
Maintenance
4%
$305
Other
11%
$839